EX-99.3 4 a1q23erex993.htm EX-99.3 Document
Exhibit 99.3
Consolidated Balance Sheets
(dollars in millions)
3/31/202312/31/20223/31/2022
Assets
Loans$119,971 $119,394 $106,600 
Loans held for sale 1,211 963 1,170 
Securities available for sale39,498 39,117 43,681 
Held-to-maturity securities9,561 8,710 6,871 
Trading account assets1,118 829 848 
Short-term investments8,410 2,432 3,881 
Other investments1,587 1,308 722 
Total earning assets181,356 172,753 163,773 
Allowance for loan and lease losses(1,380)(1,337)(1,105)
Cash and due from banks784 887 684 
Premises and equipment628 636 647 
Goodwill2,752 2,752 2,694 
Other intangible assets85 94 118 
Corporate-owned life insurance4,372 4,369 4,340 
Accrued income and other assets8,512 9,223 9,544 
Discontinued assets410 436 526 
Total assets$197,519 $189,813 $181,221 
Liabilities
Deposits in domestic offices:
Interest-bearing deposits106,841 101,761 98,239 
Noninterest-bearing deposits37,307 40,834 50,424 
Total deposits144,148 142,595 148,663 
Federal funds purchased and securities sold under repurchase agreements 1,374 4,077 599 
Bank notes and other short-term borrowings10,061 5,386 2,222 
Accrued expense and other liabilities4,861 4,994 3,615 
Long-term debt22,753 19,307 10,814 
Total liabilities183,197 176,359 165,913 
Equity
Preferred stock2,500 2,500 1,900 
Common shares1,257 1,257 1,257 
Capital surplus6,207 6,286 6,214 
Retained earnings15,700 15,616 14,793 
Treasury stock, at cost(5,868)(5,910)(5,927)
Accumulated other comprehensive income (loss)(5,474)(6,295)(2,929)
Key shareholders’ equity14,322 13,454 15,308 
Noncontrolling interests — — 
Total equity14,322 13,454 15,308 
Total liabilities and equity$197,519 $189,813 $181,221 
Common shares outstanding (000)935,229 933,325 932,398 




Consolidated Statements of Income
(dollars in millions, except per share amounts)
Three months endedThree months ended
3/31/202312/31/20223/31/20223/31/20233/31/2022
Interest income
Loans$1,476 $1,347 $837 $1,476 $837 
Loans held for sale13 20 12 13 12 
Securities available for sale194 195 173 194 173 
Held-to-maturity securities74 64 46 74 46 
Trading account assets12 10 12 
Short-term investments42 48 42 
Other investments13 11 13 
Total interest income1,824 1,695 1,080 1,824 1,080 
Interest expense
Deposits350 186 14 350 14 
Federal funds purchased and securities sold under repurchase agreements22 16 — 22 — 
Bank notes and other short-term borrowings78 54 78 
Long-term debt275 219 49 275 49 
Total interest expense725 475 66 725 66 
Net interest income1,099 1,220 1,014 1,099 1,014 
Provision for credit losses139 265 83 139 83 
Net interest income after provision for credit losses960 955 931 960 931 
Noninterest income
Trust and investment services income128 126 136 128 136 
Investment banking and debt placement fees145 172 163 145 163 
Service charges on deposit accounts67 71 91 67 91 
Operating lease income and other leasing gains25 24 32 25 32 
Corporate services income76 89 91 76 91 
Cards and payments income81 85 80 81 80 
Corporate-owned life insurance income29 33 31 29 31 
Consumer mortgage income11 21 11 21 
Commercial mortgage servicing fees46 42 36 46 36 
Other income 20 (5) (5)
Total noninterest income608 671 676 608 676 
Noninterest expense
Personnel701 674 630 701 630 
Net occupancy70 72 73 70 73 
Computer processing92 82 77 92 77 
Business services and professional fees45 60 53 45 53 
Equipment22 20 23 22 23 
Operating lease expense20 22 28 20 28 
Marketing21 31 28 21 28 
Intangible asset amortization — —  — 
Other expense205 195 158 205 158 
Total noninterest expense1,176 1,156 1,070 1,176 1,070 
Income (loss) from continuing operations before income taxes392 470 537 392 537 
Income taxes81 76 90 81 90 
Income (loss) from continuing operations311 394 447 311 447 
Income (loss) from discontinued operations, net of taxes1 — 1 
Net income (loss)312 394 448 312 448 
Less: Net income (loss) attributable to noncontrolling interests — —  — 
Net income (loss) attributable to Key$312 $394 $448 $312 $448 
Income (loss) from continuing operations attributable to Key common shareholders$275 $356 $420 $275 $420 
Net income (loss) attributable to Key common shareholders276 356 421 276 421 
Per common share
Income (loss) from continuing operations attributable to Key common shareholders$.30 $.38 $.45 $.3 $.45 
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.30 .38 .46 .3 .46 
Per common share — assuming dilution
Income (loss) from continuing operations attributable to Key common shareholders$.30 $.38 $.45 $.30 $.45 
Income (loss) from discontinued operations, net of taxes — —  — 
Net income (loss) attributable to Key common shareholders (a)
.30 .38 $.45 .30 .45 
Cash dividends declared per common share$.205 $.205 $.195 $.205 $.195 
Weighted-average common shares outstanding (000)926,490 924,974 922,941 926,490 922,941 
Effect of common share options and other stock awards7,314 8,750 10,692 7,314 10,692 
Weighted-average common shares and potential common shares outstanding (000) (b)
933,804 933,724 933,634 933,804 933,634 
(a)Earnings per share may not foot due to rounding.
(b)Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable.